Panoro Energy ASA (OSL:PEN)
Norway · Delayed Price · Currency is NOK 27.85
+0.25 (0.91%)
Jul 31, 2026, 4:25 PM CET
Panoro Energy ASA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 232.66 | 216.8 | - | 227.48 | 188.63 | 119.66 | |
Revenue Growth | -1.05% | - | - | 20.60% | 57.64% | 345.55% |
Cost of Revenue | 108.62 | 106.17 | - | 81.3 | 51.9 | 41.02 |
Gross Profit | 124.05 | 110.63 | - | 146.18 | 136.73 | 78.64 |
Selling, General & Admin | 15.18 | 16.19 | - | 11.66 | 9.91 | 8.47 |
Depreciation & Amortization Expenses | 43.19 | 48.34 | - | 39.69 | 35.16 | 27.55 |
Exploration Expenses | - | 15.81 | - | 0.43 | 9.38 | 6.44 |
Other Operating Expenses | 14.32 | 0.56 | - | 0.81 | 1.05 | 1.25 |
Total Operating Expenses | 72.69 | 80.9 | 0 | 52.59 | 55.5 | 43.72 |
Operating Income | 51.35 | 29.73 | - | 93.59 | 81.22 | 34.92 |
Interest Income | - | 0.57 | - | 0.08 | 0.06 | 0.08 |
Interest Expense | - | -20.04 | - | -13.02 | -10.16 | -7.05 |
Other Non-Operating Income (Expense) | -56.1 | -6.39 | - | -6.31 | -10.7 | 35.44 |
Total Non-Operating Income (Expense) | -56.1 | -25.87 | - | -19.25 | -20.8 | 28.47 |
Pretax Income | -28.96 | 3.86 | 78.23 | 74.34 | 60.42 | 63.39 |
Provision for Income Taxes | -14.33 | -16.96 | - | -40.97 | -41.79 | -21.08 |
Net Income | -14.63 | -13.1 | 78.23 | 33.38 | 18.64 | 42.31 |
Earnings From Discontinued Operations | - | - | - | - | 1.26 | 7.01 |
Net Income to Common | 8.11 | -13.1 | 60.68 | 33.38 | 19.89 | 49.32 |
Net Income Growth | -81.90% | - | 81.80% | 67.78% | -59.67% | - |
Shares Outstanding (Basic) | 113 | 113 | 116 | 116 | 114 | 105 |
Shares Outstanding (Diluted) | 113 | 113 | 117 | 117 | 116 | 107 |
Shares Change | -2.00% | -3.16% | -0.22% | 1.35% | 8.70% | 54.71% |
EPS (Basic) | 0.07 | -0.12 | 0.52 | 0.29 | 0.18 | 0.47 |
EPS (Diluted) | 0.07 | -0.12 | 0.52 | 0.28 | 0.17 | 0.46 |
EPS Growth | -81.53% | - | 85.71% | 64.71% | -63.04% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 52.08 | 34.4 | -124.06 | 12.04 | 48.3 | 14.66 |
Free Cash Flow Growth | - | - | - | -75.07% | 229.40% | - |
Free Cash Flow Per Share | 0.46 | 0.30 | -1.06 | 0.10 | 0.42 | 0.14 |
Dividends Per Share | 0.186 | 0.251 | 0.173 | 0.136 | 0.027 | - |
Dividend Growth | -6.15% | 45.33% | 27.39% | 406.89% | - | - |
Gross Margin | 53.32% | 51.03% | - | 64.26% | 72.48% | 65.72% |
Operating Margin | 22.07% | 13.71% | - | 41.14% | 43.06% | 29.18% |
Profit Margin | -6.29% | -6.04% | - | 14.67% | 9.88% | 35.36% |
FCF Margin | 22.38% | 15.87% | - | 5.29% | 25.60% | 12.25% |
EBITDA | 94.54 | 78.06 | 0 | 133.27 | 116.39 | 62.47 |
EBITDA Margin | 40.64% | 36.01% | - | 58.59% | 61.70% | 52.21% |
EBIT | 51.35 | 29.73 | - | 93.59 | 81.22 | 34.92 |
EBIT Margin | 22.07% | 13.71% | - | 41.14% | 43.06% | 29.18% |
Effective Tax Rate | 49.48% | -439.10% | 0.00% | -55.10% | -69.16% | -33.25% |